Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 |
1 | $203,975 | $208,950 | $213,925 | $218,900 | $223,875 | $228,850 |
2 | $209,074 | $219,398 | $229,969 | $240,790 | $251,859 | $263,178 |
3 | $214,301 | $230,367 | $247,217 | $264,869 | $283,342 | $302,654 |
4 | $219,659 | $241,886 | $265,758 | $291,356 | $318,760 | $348,052 |
5 | $225,150 | $253,980 | $285,690 | $320,491 | $358,604 | $400,260 |
6 | $230,779 | $266,679 | $307,117 | $352,541 | $403,430 | $460,299 |
7 | $236,548 | $280,013 | $330,151 | $387,795 | $453,859 | $529,344 |
8 | $242,462 | $294,014 | $354,912 | $426,574 | $510,591 | $608,746 |
9 | $248,524 | $308,714 | $381,530 | $469,232 | $574,415 | $700,057 |
10 | $254,737 | $324,150 | $410,145 | $516,155 | $646,217 | $805,066 |
11 | $261,105 | $340,358 | $440,906 | $567,770 | $726,994 | $925,826 |
12 | $267,633 | $357,375 | $473,974 | $624,547 | $817,868 | $1,064,700 |
13 | $274,324 | $375,244 | $509,522 | $687,002 | $920,102 | $1,224,405 |
14 | $281,182 | $394,006 | $547,736 | $755,702 | $1,035,114 | $1,408,065 |
15 | $288,211 | $413,707 | $588,817 | $831,272 | $1,164,504 | $1,619,275 |